Unlock all features! Tap here to upgrade
535 N Victoria Park Road, Fort Lauderdale, FL 33301
3 beds • 3 baths • 1792 sqft
$1,326,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.21% first-year return on $297k initial cash invested.
-25.21%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$6,454
Rent
-$6,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,454 income − $12,686 expenses = $6,232 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,269
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,454
Total Expenses
$12,686
Mortgage P&I
114%
$7,332
Property Taxes
27%
$1,770
Home Insurance
8%
$486
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,614